Bilans kwartalnie
dane w mln
index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2015 | 2016 | 2016 | 2016 | 2016 | 2017 | 2017 | 2017 | 2017 | 2018 | 2018 | 2018 | 2018 | 2019 | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
Kwartał | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 9.6 | 10.0 | 20.6 | 18.2 | 18.9 | 19.1 | 18.8 | 18.1 | 18.8 | 20.4 | 20.1 | 32.5 | 33.3 | 33.7 | 35.8 | 35.8 | 36.9 | 32.4 | 29.7 | 27.7 | 28.0 | 26.5 | 26.4 | 25.6 | 32.2 | 53.9 | 56.3 | 54.8 | 56.7 | 53.4 | 52.0 | 50.5 | 53.7 | 57.3 | 58.2 | 59.9 | 62.2 | 60.2 |
Aktywa trwałe | 1.1 | 1.3 | 1.2 | 2.9 | 2.2 | 1.1 | 1.1 | 1.0 | 0.9 | 1.1 | 1.3 | 1.4 | 1.3 | 2.1 | 3.0 | 3.1 | 2.9 | 2.8 | 2.6 | 3.1 | 2.8 | 2.6 | 2.0 | 1.2 | 1.0 | 5.5 | 5.4 | 3.2 | 3.0 | 4.3 | 4.6 | 4.7 | 4.2 | 3.4 | 3.7 | 5.1 | 5.4 | 6.0 |
Rzeczowe aktywa trwałe netto | 0.3 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.6 | 0.8 | 1.0 | 0.9 | 1.6 | 2.5 | 2.6 | 2.5 | 2.4 | 2.2 | 2.6 | 2.4 | 2.2 | 1.7 | 0.9 | 0.8 | 1.6 | 1.5 | 1.5 | 1.2 | 1.3 | 1.2 | 1.2 | 1.2 | 1.4 | 1.4 | 2.3 | 2.6 | 3.3 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartość firmy i wartości niematerialne i prawne | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Należności netto | 2.1 | 2.3 | 2.5 | 3.9 | 3.1 | 4.2 | 4.8 | 5.1 | 5.0 | 8.1 | 8.0 | 10.7 | 13.1 | 16.9 | 12.2 | 13.5 | 14.0 | 7.8 | 1.1 | 1.3 | 3.8 | 4.1 | 4.6 | 4.1 | 12.1 | 10.5 | 10.3 | 7.4 | 17.3 | 12.7 | 9.1 | 6.9 | 10.6 | 19.6 | 18.3 | 17.0 | 19.7 | 18.0 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 1.7 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 8.6 | 8.7 | 19.4 | 15.3 | 16.8 | 18.0 | 17.8 | 17.1 | 17.9 | 19.3 | 18.8 | 31.1 | 31.9 | 31.6 | 32.9 | 32.7 | 34.0 | 29.5 | 27.1 | 24.6 | 25.2 | 23.9 | 24.4 | 24.5 | 31.2 | 48.5 | 51.0 | 51.5 | 53.7 | 49.1 | 47.4 | 45.9 | 49.5 | 53.9 | 54.5 | 54.8 | 56.7 | 54.2 |
Środki pieniężne i Inwestycje | 5.1 | 4.7 | 15.8 | 9.5 | 11.5 | 11.0 | 10.6 | 9.9 | 11.2 | 9.5 | 8.0 | 17.1 | 15.4 | 11.0 | 16.8 | 14.9 | 15.5 | 15.8 | 18.9 | 16.1 | 14.9 | 13.7 | 15.2 | 16.4 | 14.5 | 32.8 | 33.7 | 37.6 | 25.5 | 19.3 | 20.1 | 20.5 | 23.1 | 14.7 | 19.0 | 22.6 | 22.1 | 19.1 |
Zapasy | 1.0 | 0.8 | 1.0 | 1.3 | 1.3 | 1.5 | 1.6 | 1.7 | 1.2 | 1.2 | 1.6 | 2.0 | 1.6 | 1.6 | 2.1 | 2.3 | 3.0 | 4.0 | 5.5 | 5.3 | 4.4 | 4.3 | 3.1 | 2.0 | 1.8 | 2.3 | 1.7 | 2.4 | 3.5 | 6.3 | 10.1 | 13.2 | 14.8 | 18.4 | 12.8 | 12.0 | 13.4 | 9.9 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 4.8 | 6.5 | 7.9 | 6.4 | 3.0 | 1.1 | 0.0 | 0.0 | 0.0 | 2.9 | 4.7 | 5.4 | 8.0 | 7.4 | 3.7 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 5.1 | 4.7 | 15.8 | 4.6 | 5.0 | 3.1 | 4.2 | 6.8 | 10.1 | 9.5 | 8.0 | 17.1 | 12.5 | 6.3 | 11.4 | 6.9 | 8.1 | 12.1 | 18.4 | 16.1 | 14.9 | 13.7 | 15.2 | 16.4 | 14.5 | 32.8 | 33.7 | 37.6 | 25.5 | 19.3 | 20.1 | 20.5 | 23.1 | 14.7 | 19.0 | 22.6 | 22.1 | 19.1 |
Należności krótkoterminowe | 2.3 | 2.4 | 2.0 | 0.0 | 0.0 | 3.3 | 3.6 | 3.7 | 4.1 | 0.0 | 0.0 | 0.0 | 0.0 | 4.1 | 4.6 | 4.9 | 4.8 | 3.9 | 2.9 | 2.6 | 2.9 | 2.8 | 3.0 | 2.7 | 4.1 | 4.4 | 4.8 | 4.9 | 5.5 | 4.9 | 3.9 | 4.0 | 2.8 | 3.7 | 3.3 | 4.0 | 4.8 | 0.0 |
Dług krótkoterminowy | 0.4 | 0.8 | 0.0 | 0.0 | 0.0 | 1.5 | 1.4 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.7 | 0.6 | 0.3 | 0.6 | 0.6 | 0.6 | 0.3 | 0.6 | 0.5 | 0.3 | 0.2 | 0.4 | 0.4 | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 |
Zobowiązania krótkoterminowe | 3.7 | 4.0 | 5.5 | 3.0 | 3.7 | 5.4 | 6.0 | 6.1 | 7.1 | 5.0 | 4.9 | 5.8 | 6.0 | 5.2 | 6.0 | 6.5 | 6.5 | 5.6 | 4.8 | 4.8 | 4.9 | 4.7 | 5.2 | 4.8 | 6.0 | 10.2 | 10.2 | 6.6 | 7.7 | 6.2 | 5.2 | 5.2 | 4.2 | 5.5 | 4.7 | 5.2 | 5.9 | 6.7 |
Rozliczenia międzyokresowe | 0.9 | 0.8 | 0.8 | 1.0 | 0.9 | 0.6 | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 | 1.0 | 1.2 | 1.2 | 1.3 | 1.5 | 1.8 | 1.5 | 1.4 | 1.4 | 1.4 | 1.2 | 0.9 | 1.2 | 1.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.9 | 0.7 | 0.7 | 0.5 | 0.6 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 4.3 | 4.5 | 0.5 | 0.8 | 1.3 | 2.4 | 2.5 | 2.5 | 2.2 | 2.8 | 2.5 | 1.7 | 1.4 | 1.0 | 0.2 | 0.3 | 1.2 | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (4.4) | (4.2) | (4.2) | 0.0 | 0.0 | (0.5) | (1.3) | (1.2) | (1.1) | 0.0 | (1.0) | (0.9) | (0.8) | (0.2) | 0.0 | 0.0 | 0.0 | 0.0 | (0.2) | (0.2) | 0.0 | (0.1) | (0.1) | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 4.3 | 4.5 | 0.5 | 0.8 | 1.3 | 2.4 | 2.5 | 2.5 | 2.2 | 2.8 | 2.5 | 1.7 | 1.4 | 1.0 | 0.2 | 0.3 | 1.2 | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 1.6 | 1.5 | 1.4 | 1.3 | 1.3 | 1.2 | 1.1 | 1.0 | 1.0 | 0.2 | 0.2 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 | 0.0 |
Zobowiązania ogółem | 3.7 | 4.1 | 5.5 | 3.0 | 3.7 | 5.4 | 6.0 | 6.1 | 7.2 | 9.2 | 9.5 | 6.3 | 6.8 | 6.5 | 8.5 | 9.0 | 8.9 | 7.8 | 7.6 | 7.3 | 6.5 | 6.0 | 6.1 | 5.0 | 6.2 | 11.4 | 11.3 | 7.6 | 8.7 | 7.1 | 6.0 | 6.0 | 4.9 | 6.1 | 5.3 | 5.7 | 6.3 | 7.2 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
Zyski zatrzymane | (7.4) | (7.4) | (7.8) | (7.8) | (7.8) | (9.4) | (10.1) | (11.1) | (11.5) | (12.6) | (13.2) | (13.6) | (13.5) | (15.6) | (15.5) | (16.3) | (15.2) | (18.8) | (21.4) | (23.1) | (22.1) | (23.2) | (23.5) | (23.3) | (17.9) | (1.9) | 1.6 | 3.5 | 6.3 | 4.4 | 4.0 | 2.6 | 6.8 | 9.1 | 10.7 | 11.9 | 13.4 | 10.9 |
Kapitał własny | 5.9 | 5.9 | 15.0 | 15.1 | 15.3 | 13.7 | 12.8 | 12.0 | 11.7 | 11.2 | 10.7 | 26.2 | 26.5 | 27.2 | 27.4 | 26.8 | 28.0 | 24.6 | 22.1 | 20.4 | 21.5 | 20.4 | 20.2 | 20.6 | 26.0 | 42.5 | 45.0 | 47.1 | 48.1 | 46.3 | 46.0 | 44.6 | 48.8 | 51.2 | 52.9 | 54.1 | 55.8 | 0.0 |
Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Pasywa | 9.6 | 10.0 | 20.6 | 18.2 | 18.9 | 19.1 | 18.8 | 18.1 | 18.8 | 20.4 | 20.1 | 32.5 | 33.3 | 33.7 | 35.8 | 35.8 | 36.9 | 32.4 | 29.7 | 27.7 | 28.0 | 26.5 | 26.4 | 25.6 | 32.2 | 53.9 | 56.3 | 54.8 | 56.7 | 53.4 | 52.0 | 50.5 | 53.7 | 57.3 | 58.2 | 59.9 | 62.2 | 60.2 |
Inwestycje | 0.0 | 0.0 | 0.0 | 6.6 | 7.6 | 7.9 | 6.4 | 3.0 | 1.1 | 0.0 | 0.0 | 0.0 | 2.9 | 4.7 | 5.4 | 8.0 | 7.4 | 3.7 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług | 0.4 | 0.8 | 0.0 | 0.0 | 0.0 | 1.5 | 1.4 | 1.6 | 2.2 | 4.2 | 4.2 | 0.0 | 0.0 | 0.8 | 1.6 | 1.5 | 1.4 | 1.3 | 2.3 | 2.2 | 1.4 | 1.3 | 1.1 | 0.3 | 0.2 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 | 0.7 |
Środki pieniężne i inne aktywa pieniężne | 5.1 | 4.7 | 15.8 | 4.6 | 5.0 | 3.1 | 4.2 | 6.8 | 10.1 | 9.5 | 8.0 | 17.1 | 12.5 | 6.3 | 11.4 | 6.9 | 8.1 | 12.1 | 18.4 | 16.1 | 14.9 | 13.7 | 15.2 | 16.4 | 14.5 | 32.8 | 33.7 | 37.6 | 25.5 | 19.3 | 20.1 | 20.5 | 23.1 | 14.7 | 19.0 | 22.6 | 22.1 | 19.1 |
Dług netto | (4.6) | (3.9) | (15.8) | (4.6) | (5.0) | (1.6) | (2.8) | (5.2) | (7.9) | (5.3) | (3.8) | (17.1) | (12.5) | (5.5) | (9.9) | (5.4) | (6.7) | (10.8) | (16.1) | (13.9) | (13.5) | (12.4) | (14.1) | (16.0) | (14.3) | (31.7) | (32.6) | (36.5) | (24.5) | (18.4) | (19.2) | (19.7) | (22.4) | (14.0) | (18.3) | (21.9) | (21.5) | (18.4) |
Ticker | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS | SRTS |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |